The Discounted Cash Flow (DCF) valuation of AI Cross Inc (4476.T) is 1,339.82 JPY. With the latest stock price at 963.00 JPY, the upside of AI Cross Inc based on DCF is 39.1%.
Based on the latest price of 963.00 JPY and our DCF valuation, AI Cross Inc (4476.T) is a buy. buying 4476.T stocks now will result in a potential gain of 39.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.2% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,031.57 - 2,250.66 | 1,339.82 |
| Upside | 7.1% - 133.7% | 39.1% |